[DRBHCOM] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -53.68%
YoY- 163.33%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 16,428,895 16,973,499 16,546,029 15,512,016 15,288,576 12,867,753 11,936,194 23.71%
PBT 328,075 462,546 606,756 409,992 636,488 185,108 -323,576 -
Tax -53,677 -87,044 -113,264 -118,869 -82,584 -98,478 -83,165 -25.29%
NP 274,398 375,502 493,492 291,123 553,904 86,630 -406,741 -
-
NP to SH 112,354 185,507 321,359 187,712 405,246 81,855 -305,202 -
-
Tax Rate 16.36% 18.82% 18.67% 28.99% 12.97% 53.20% - -
Total Cost 16,154,497 16,597,997 16,052,537 15,220,893 14,734,672 12,781,123 12,342,935 19.63%
-
Net Worth 7,558,956 7,481,626 7,500,959 7,365,632 7,404,297 7,288,303 7,172,309 3.55%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 7,558,956 7,481,626 7,500,959 7,365,632 7,404,297 7,288,303 7,172,309 3.55%
NOSH 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 1.67% 2.21% 2.98% 1.88% 3.62% 0.67% -3.41% -
ROE 1.49% 2.48% 4.28% 2.55% 5.47% 1.12% -4.26% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 849.81 877.98 855.87 802.39 790.83 665.61 617.42 23.71%
EPS 5.81 9.60 16.62 9.71 20.96 4.23 -15.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.91 3.87 3.88 3.81 3.83 3.77 3.71 3.55%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 849.81 877.98 855.87 802.39 790.83 665.61 617.42 23.71%
EPS 5.81 9.60 16.62 9.71 20.96 4.23 -15.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.91 3.87 3.88 3.81 3.83 3.77 3.71 3.55%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.43 1.34 1.38 1.60 1.31 1.20 1.47 -
P/RPS 0.17 0.15 0.16 0.20 0.17 0.18 0.24 -20.52%
P/EPS 24.61 13.96 8.30 16.48 6.25 28.34 -9.31 -
EY 4.06 7.16 12.05 6.07 16.00 3.53 -10.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.36 0.42 0.34 0.32 0.40 -5.06%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 24/08/23 26/05/23 21/02/23 24/11/22 25/08/22 26/05/22 -
Price 1.43 1.57 1.35 1.69 1.36 1.51 1.34 -
P/RPS 0.17 0.18 0.16 0.21 0.17 0.23 0.22 -15.77%
P/EPS 24.61 16.36 8.12 17.41 6.49 35.66 -8.49 -
EY 4.06 6.11 12.31 5.75 15.41 2.80 -11.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.35 0.44 0.36 0.40 0.36 1.84%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment